Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.95% first-year return on $204k initial cash invested.
-19.95%
Cash On Cash
1.62%
Cap Rate
0.27
DSCR
$3,770
Rent
-$3,389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,770 income − $7,159 expenses = $3,389 out of pocket
Investment Breakdown
|
Purchase Price
$885k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$177k
Closing costs
1%
$8,850
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,770
Total Expenses
$7,159
Mortgage P&I
118%
$4,436
Property Taxes
15%
$551
Home Insurance
8%
$310
HOA
1%
$52
Property Management
15%
$566
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$942